77 200, North Salt Lake, UT 84054
6BD/—BA Residential in North Salt Lake, UT 84054. 3,202 sqft. Built 1995. Listed at $669,000. MLS #2168080.
6BD/—BA Residential in North Salt Lake, UT 84054. 3,202 sqft. Built 1995. Listed at $669,000. MLS #2168080.
Well-positioned income property in a cul-de-sac in North Salt Lake with substantial value-add upside. Opportunity to achieve an estimated 5% or more cap rate through strategic improvements and optimization. This side-by-side duplex features spacious 3-bedroom, 3-bathroom units, thoughtfully designed to provide comfort and privacy, including an en-suite bathroom in one of the bedrooms. Generous storage options are available throughout, with large closets, built-in shelving, and a loft area in the garage. Conveniently located near I-15, shopping centers, and recreational parks, the property offers both accessibility and desirable neighborhood amenities including Google fiber. Square footage/acreage figures are provided as a courtesy estimate only and were obtained from county records. Buyer is advised to obtain an independent measurement.
Property Type
Residential
Property Style
Duplex
Architectural Style
Side By Side
County
Davis
Zoning
Multi-Family
Lot Size
0.3 sq ft
Condition
Blt./Standing
MLS #
2168080
Property Type
Residential
Property Style
Duplex
Architectural Style
Side By Side
County
Davis
Zoning
Multi-Family
Lot Size
0.3 sq ft
Condition
Blt./Standing
MLS #
2168080
List Price
$669,000
Annual Taxes
$3,475
Home Warranty
No
List Price
$669,000
Annual Taxes
$3,475
Home Warranty
No
Heating
Forced Air,Gas: Central
Roof
Asphalt
Flooring
Carpet,Linoleum,Tile
Laundry
Electric Dryer Hookup
Water Source
Culinary
Sewer
Sewer: Connected,Sewer: Public
View
Mountain(s)
Heating
Forced Air,Gas: Central
Roof
Asphalt
Flooring
Carpet,Linoleum,Tile
Laundry
Electric Dryer Hookup
Water Source
Culinary
Sewer
Sewer: Connected,Sewer: Public
View
Mountain(s)
Garage Spaces
2
Covered Spaces
2
Total Parking
6
Garage Spaces
2
Covered Spaces
2
Total Parking
6
Why this is a deal
Classification
Strong Cash FlowDeal Score
100/100
vs Similar Homes
4% below
vs Market Median
3% below
Area Growth (YoY)
2.3%
Deal Score Breakdown
100/100 · 1 qualifying signal
LT net cashflow +$1,839/mo (+40.5% return on ownership cost) · STR net cashflow -$581/mo (-12.8% return). Uses the better of LT or STR against total monthly ownership cost (P&I, tax, insurance, HOA, maintenance).
Priced 4% below the median of similar listings
Priced 3% below the per-subtype city median
2.3% year-over-year ZHVI growth in this area
No price reduction from original list
Ensemble scoring: the best single signal sets the floor, secondary qualifying signals (≥60) each add 5 points up to +20. A home that strongly wins on one dimension is already a great deal — it doesn't need to tick every box.
Why this classification
Monthly Rent
$7,249/mo
Range: $5,692 – $8,805
Net Monthly Cash Flow
+$1,839 /mo (+$22,070/yr)
Monthly rental income
Monthly ownership cost
Coverage
160%
Net /mo
+$1,839
DSCR
1.90
Est. Annual Revenue
$67,861/yr
$389/night · 39% occupancy · $132/bedroom · $0.42/sqft
Net Monthly Cash Flow
−$581 /mo (−$6,969/yr)
Monthly STR income
Monthly ownership cost
Coverage
125%
Net /mo
−$581
DSCR
1.18
Best Download
10 Gbps
Best Upload
10 Gbps
Fiber Available
Yes
Providers
15
Available Providers
$559,000
+20% vs median
47 days
65
$230,000 – $3,495,000
$3,475
Low Crime
6.0
per 1,000
20.3
per 1,000
4.5
per 1,000
30.8
per 1,000
National rates use FBI UCR Index Crimes. Local rates use NIBRS which may include additional offense categories.
Select agents you’d like to hear from. They’ll be notified of your interest — your contact details stay private until you choose to respond.

Daryn Edmunds - High Road Properties

Salt Lake City Real Estate Broker Focused on Pricing, Positioning, and Results

Salt Lake City Specialist Driving Smart Home Deals
Your inquiry goes to the listing agent.
Fast Response
Typically within 2 hours during business hours
Built with AI to help you find your perfect home
Powered by AI • Secured by Supabase • Trusted by Agents